Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.69% first-year return on $291k initial cash invested.
-24.69%
Cash On Cash
0.91%
Cap Rate
0.14
DSCR
$3,173
Rent
-$5,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $9,160 expenses = $5,987 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,173
Total Expenses
$9,160
Mortgage P&I
216%
$6,845
Property Taxes
10%
$320
Home Insurance
14%
$455
HOA
1%
$17
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793